Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2024 | Mar. 31, 2023 |
Cash flows from operating activities: | | |
Net income | $ 112,658 | $ 98,488 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 97,585 | 82,707 |
Amortization of deferred loan costs and debt premiums | 2,762 | 1,490 |
Accretion of above and below market lease intangibles, net | (5,287) | (5,478) |
Stock-based compensation, net of capitalization | 6,294 | 4,810 |
Equity in income of investments in real estate partnerships | (11,961) | (11,916) |
Gain on sale of real estate, net of tax | (11,403) | (250) |
Loss on early extinguishment of debt | 180 | |
Distribution of earnings from investments in real estate partnerships | 16,960 | 14,524 |
Deferred compensation expense | 2,089 | 1,448 |
Realized and unrealized gain on investments | (2,358) | (1,674) |
Changes in assets and liabilities: | | |
Tenant and other receivables | 1,220 | 6,710 |
Deferred leasing costs | (3,714) | (672) |
Other assets | (15,724) | (12,631) |
Accounts payable and other liabilities | (19,410) | (20,858) |
Tenants' security, escrow deposits and prepaid rent | (2,133) | 5,401 |
Net cash provided by operating activities | 167,758 | 162,099 |
Cash flows from investing activities: | | |
Real estate development and capital improvements | (60,850) | (44,569) |
Proceeds from sale of real estate | 30,033 | 3,603 |
Proceeds from property insurance casualty claims | 4,110 | |
Issuance of notes receivable | (29,830) | |
Collection of notes receivable | 1,561 | |
Investments in real estate partnerships | (4,156) | (604) |
Return of capital from investments in real estate partnerships | 3,152 | |
Dividends on investment securities | 122 | 187 |
Acquisition of investment securities | (92,527) | (2,171) |
Proceeds from sale of investment securities | 6,049 | 4,504 |
Net cash used in investing activities | (142,336) | (39,050) |
Cash flows from financing activities: | | |
Repurchase of common shares in conjunction with equity award plans | (8,730) | (7,066) |
Common shares repurchased through share repurchase program | | (20,006) |
Proceeds from sale of treasury stock | 210 | 2 |
Contributions from limited partners in consolidated partnerships | 1,472 | 738 |
Distributions to limited partners in consolidated partnerships | (4,364) | |
Distributions to exchangeable operating partnership unit holders | (742) | (482) |
Dividends paid to common shareholders | (123,507) | (111,085) |
Dividends paid to preferred unit holders/shareholders | (3,413) | |
Proceeds from issuance of fixed rate unsecured notes, net of debt discount | 398,468 | |
Proceeds from unsecured credit facilities | 132,419 | 115,000 |
Repayment of unsecured credit facilities | (254,419) | (85,000) |
Proceeds from notes payable | | 15,500 |
Repayment of notes payable | (7,597) | (28,306) |
Scheduled principal payments | (3,183) | (2,836) |
Payment of loan costs | (13,289) | (141) |
Net cash provided by (used in) financing activities | 113,325 | (123,682) |
Net increase (decrease) in cash and cash equivalents and restricted cash | 138,747 | (633) |
Cash and cash equivalents and restricted cash at beginning of the period | 91,354 | 68,776 |
Cash and cash equivalents and restricted cash at end of the period | 230,101 | 68,143 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $1,656 and $1,250 in 2024 and 2023, respectively) | 47,981 | 44,107 |
Cash paid for income taxes, net of refunds | 6,070 | 112 |
Supplemental disclosure of non-cash transactions: | | |
Common and Preferred stock, and exchangeable operating partnership dividends declared but not paid | 126,807 | 111,829 |
Right of use assets obtained in exchange for new operating lease liabilities | 829 | |
Sale of leased asset in exchange for net investment in sales-type lease | 703 | |
Common stock issued for partnership units exchanged | 529 | |
Change in accrued capital expenditures | 1,619 | 10,596 |
Common stock issued under dividend reinvestment plan | 158 | 142 |
Stock-based compensation capitalized | 434 | 155 |
Contributions from limited partners in consolidated partnerships | 231 | |
Common stock issued for dividend reinvestment in trust | 301 | 303 |
Contribution of stock awards into trust | 1,048 | 1,201 |
Distribution of stock held in trust | 476 | 265 |
Change in fair value of securities | 118 | 243 |
Partnership Interest [Member] | | |
Cash flows from operating activities: | | |
Net income | 112,658 | 98,488 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation and amortization | 97,585 | 82,707 |
Amortization of deferred loan costs and debt premiums | 2,762 | 1,490 |
Accretion of above and below market lease intangibles, net | (5,287) | (5,478) |
Stock-based compensation, net of capitalization | 6,294 | 4,810 |
Equity in income of investments in real estate partnerships | (11,961) | (11,916) |
Gain on sale of real estate, net of tax | (11,403) | (250) |
Loss on early extinguishment of debt | 180 | |
Distribution of earnings from investments in real estate partnerships | 16,960 | 14,524 |
Deferred compensation expense | 2,089 | 1,448 |
Realized and unrealized gain on investments | (2,358) | (1,674) |
Changes in assets and liabilities: | | |
Tenant and other receivables | 1,220 | 6,710 |
Deferred leasing costs | (3,714) | (672) |
Other assets | (15,724) | (12,631) |
Accounts payable and other liabilities | (19,410) | (20,858) |
Tenants' security, escrow deposits and prepaid rent | (2,133) | 5,401 |
Net cash provided by operating activities | 167,758 | 162,099 |
Cash flows from investing activities: | | |
Real estate development and capital improvements | (60,850) | (44,569) |
Proceeds from sale of real estate | 30,033 | 3,603 |
Proceeds from property insurance casualty claims | 4,110 | |
Issuance of notes receivable | (29,830) | |
Collection of notes receivable | 1,561 | |
Investments in real estate partnerships | (4,156) | (604) |
Return of capital from investments in real estate partnerships | 3,152 | |
Dividends on investment securities | 122 | 187 |
Acquisition of investment securities | (92,527) | (2,171) |
Proceeds from sale of investment securities | 6,049 | 4,504 |
Net cash used in investing activities | (142,336) | (39,050) |
Cash flows from financing activities: | | |
Repurchase of common shares in conjunction with equity award plans | (8,730) | (7,066) |
Common shares repurchased through share repurchase program | | (20,006) |
Proceeds from sale of treasury stock | 210 | 2 |
Contributions from limited partners in consolidated partnerships | 1,472 | 738 |
Distributions to limited partners in consolidated partnerships | (4,364) | |
Dividends paid to common shareholders | (124,249) | (111,567) |
Dividends paid to preferred unit holders/shareholders | (3,413) | |
Proceeds from issuance of fixed rate unsecured notes, net of debt discount | 398,468 | |
Proceeds from unsecured credit facilities | 132,419 | 115,000 |
Repayment of unsecured credit facilities | (254,419) | (85,000) |
Proceeds from notes payable | | 15,500 |
Repayment of notes payable | (7,597) | (28,306) |
Scheduled principal payments | (3,183) | (2,836) |
Payment of loan costs | (13,289) | (141) |
Net cash provided by (used in) financing activities | 113,325 | (123,682) |
Net increase (decrease) in cash and cash equivalents and restricted cash | 138,747 | (633) |
Cash and cash equivalents and restricted cash at beginning of the period | 91,354 | 68,776 |
Cash and cash equivalents and restricted cash at end of the period | 230,101 | 68,143 |
Supplemental disclosure of cash flow information: | | |
Cash paid for interest (net of capitalized interest of $1,656 and $1,250 in 2024 and 2023, respectively) | 47,981 | 44,107 |
Cash paid for income taxes, net of refunds | 6,070 | 112 |
Supplemental disclosure of non-cash transactions: | | |
Common and Preferred stock, and exchangeable operating partnership dividends declared but not paid | 126,807 | 111,829 |
Right of use assets obtained in exchange for new operating lease liabilities | 829 | |
Sale of leased asset in exchange for net investment in sales-type lease | 703 | |
Common stock issued by Parent Company for partnership units exchanged | 529 | |
Change in accrued capital expenditures | 1,619 | 10,596 |
Common stock issued under dividend reinvestment plan | 158 | 142 |
Stock-based compensation capitalized | 434 | 155 |
Contributions from limited partners in consolidated partnerships | 231 | |
Common stock issued for dividend reinvestment in trust | 301 | 303 |
Contribution of stock awards into trust | 1,048 | 1,201 |
Distribution of stock held in trust | 476 | 265 |
Change in fair value of securities | $ 118 | $ 243 |